SEK 11.2
(-4.27%)
Breakdown | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
---|---|---|---|---|---|---|
Total Assets | 108.09 Million | 116.1 Million | 78.99 Million | 66.64 Million | 63.03 Million | 52.99 Million |
Total Current Assets | 54.31 Million | 50.77 Million | 45.11 Million | 27.51 Million | 20.43 Million | 26.46 Million |
Cash And Short Term Investments | 23.38 Million | 20.8 Million | 28.4 Million | 15.22 Million | 8.58 Million | 10.75 Million |
Cash and Cash Equivalents | 23.38 Million | 20.8 Million | 28.4 Million | 15.13 Million | 8.58 Million | 10.75 Million |
Short Term Investments | - | - | - | 86 Thousand | -16.85 Million | - |
Net Receivables | 30.74 Million | 29.76 Million | 6.03 Million | 7.83 Million | 6.41 Million | 1.83 Million |
Inventory | 191 Thousand | 201 Thousand | 1.00 | -7.83 Million | -6.41 Million | -1.83 Million |
Other Current Assets | - | 1000.00 | 16.7 Million | 12.29 Million | 11.85 Million | 15.71 Million |
Total Non-Current Assets | 53.77 Million | 65.33 Million | 33.88 Million | 39.12 Million | 42.59 Million | 26.52 Million |
Net PPE | 22.34 Million | 28.06 Million | 16.49 Million | 13.37 Million | 13.18 Million | 11.94 Million |
Good Will And Intangible Assets | 31.27 Million | 36.28 Million | 15.97 Million | 7.89 Million | 10.56 Million | 13.58 Million |
Good Will | 31.27 Million | 36.04 Million | 15.97 Million | 7.89 Million | 10.56 Million | 13.58 Million |
Intangible Assets | - | 242 Thousand | - | - | - | - |
Long-Term Investments | 50 Thousand | 50 Thousand | 417 Thousand | 914 Thousand | 17.85 Million | - |
Tax Assets | - | -50 Thousand | 33.46 Million | 38.21 Million | 24.74 Million | - |
Other Non Current Assets | 105 Thousand | 977 Thousand | -32.46 Million | -21.26 Million | -23.74 Million | -25.52 Million |
Other Assets | - | - | - | - | - | - |
Total Liabilities | 63.55 Million | 67.92 Million | 36.92 Million | 44.21 Million | 49 Million | 43.5 Million |
Total Current Liabilities | 51.25 Million | 46.99 Million | 30.52 Million | 27.33 Million | 27.13 Million | 29.45 Million |
Account Payables | 6.65 Million | 6.09 Million | 2.84 Million | 3.07 Million | 3.13 Million | 6.84 Million |
Tax Payables | 1.73 Million | 4.5 Million | 1.79 Million | 676 Thousand | 304 Thousand | 785 Thousand |
Short Term Debt | 2.75 Million | 456 Thousand | 455 Thousand | 1.4 Million | 3.4 Million | 2.4 Million |
Deferred Revenue | 1.73 Million | 28.79 Million | 21.87 Million | 17.6 Million | 14.3 Million | 14.3 Million |
Other Current Liabilities | 40.11 Million | 11.65 Million | 5.34 Million | 5.25 Million | 6.29 Million | 5.9 Million |
Total Non Current Liabilities | 12.3 Million | 20.92 Million | 6.4 Million | 16.87 Million | 21.87 Million | 14.04 Million |
Long-Term Debt | 7.55 Million | 15.07 Million | 2.38 Million | 11.64 Million | 17.05 Million | 10.45 Million |
Deferred Revenue Non Current | - | - | 2.38 Million | - | - | - |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | - | 779 Thousand | -2.38 Million | 1.65 Million | 2.07 Million | 1.79 Million |
Other Liabilities | - | - | - | - | - | - |
Total Equity | 44.53 Million | 48.18 Million | 42.07 Million | 22.43 Million | 14.02 Million | 9.49 Million |
Stock Holders Equity | 44.53 Million | 48.18 Million | 42.07 Million | 22.43 Million | 14.02 Million | 9.49 Million |
Common Stock | 625 Thousand | 625 Thousand | 625 Thousand | 500 Thousand | 100 Thousand | 100 Thousand |
Retained Earnings | - | - | - | 8.65 Million | 5.56 Million | 184 Thousand |
Accumulated other comprehensive income | - | 48.09 Million | 41.45 Million | 22.18 Million | 13.92 Million | 9.2 Million |
Common Stock Equity | 44.53 Million | 48.18 Million | 42.07 Million | 22.43 Million | 14.02 Million | 9.49 Million |
Capital Lease Obligation | - | - | - | - | - | - |
Total Investments | 50 Thousand | 50 Thousand | 417 Thousand | 1 Million | 1 Million | 1 Million |
Total Debt | 10.3 Million | 15.52 Million | 2.83 Million | 13.04 Million | 20.45 Million | 12.85 Million |
Net Debt | -13.07 Million | -5.27 Million | -25.56 Million | -2.08 Million | 11.86 Million | 2.09 Million |
Breakdown | 2023 Q4 | 2023 FY | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 FY |
---|---|---|---|---|---|---|
Total Assets | 108.09 Million | 108.09 Million | 108.96 Million | 113.67 Million | 118.37 Million | 116.1 Million |
Total Current Assets | 54.31 Million | 54.31 Million | 53.33 Million | 55.69 Million | 56.2 Million | 50.77 Million |
Cash And Short Term Investments | 23.38 Million | 23.38 Million | 17.77 Million | 22.14 Million | 21.98 Million | 20.8 Million |
Cash and Cash Equivalents | 23.38 Million | 23.38 Million | 17.77 Million | 22.14 Million | 21.98 Million | 20.8 Million |
Short Term Investments | - | - | - | - | - | - |
Net Receivables | 30.74 Million | 30.74 Million | 35.36 Million | 33.34 Million | 34.02 Million | 29.76 Million |
Inventory | 191 Thousand | 191 Thousand | 196 Thousand | 196 Thousand | 201 Thousand | 201 Thousand |
Other Current Assets | - | - | 30.16 Million | 1.00 | 26.84 Million | 1000.00 |
Total Non-Current Assets | 53.77 Million | 53.77 Million | 55.62 Million | 57.98 Million | 62.17 Million | 65.33 Million |
Net PPE | 22.34 Million | 22.34 Million | 23.01 Million | 24.18 Million | 27.28 Million | 28.06 Million |
Good Will And Intangible Assets | 31.27 Million | 31.27 Million | 32.46 Million | 33.64 Million | 34.83 Million | 36.28 Million |
Good Will | 31.27 Million | 31.27 Million | 32.46 Million | 33.64 Million | 34.83 Million | 36.04 Million |
Intangible Assets | - | - | - | - | - | 242 Thousand |
Long-Term Investments | 50 Thousand | 50 Thousand | 50 Thousand | 50 Thousand | 50 Thousand | 50 Thousand |
Tax Assets | - | - | - | - | -50 Thousand | -50 Thousand |
Other Non Current Assets | 105 Thousand | 105 Thousand | 105 Thousand | 105 Thousand | 50 Thousand | 977 Thousand |
Other Assets | - | - | - | - | - | - |
Total Liabilities | 63.55 Million | 63.55 Million | 60.96 Million | 63.14 Million | 65.56 Million | 67.92 Million |
Total Current Liabilities | 51.25 Million | 51.25 Million | 47.58 Million | 49.05 Million | 49.02 Million | 46.99 Million |
Account Payables | 6.65 Million | 6.65 Million | 5.93 Million | 7.87 Million | 10.6 Million | 6.09 Million |
Tax Payables | 1.73 Million | 1.73 Million | 4.33 Million | 4.3 Million | 2.71 Million | 4.5 Million |
Short Term Debt | 2.75 Million | 2.75 Million | 2.75 Million | 2.75 Million | 3.2 Million | 456 Thousand |
Deferred Revenue | 1.73 Million | 1.73 Million | 4.33 Million | 4.3 Million | 24.21 Million | 28.79 Million |
Other Current Liabilities | 40.11 Million | 40.11 Million | 34.57 Million | 34.13 Million | 10.99 Million | 11.65 Million |
Total Non Current Liabilities | 12.3 Million | 12.3 Million | 13.37 Million | 14.09 Million | 16.54 Million | 20.92 Million |
Long-Term Debt | 7.55 Million | 7.55 Million | 8.33 Million | 9.04 Million | 11.47 Million | 15.07 Million |
Deferred Revenue Non Current | - | - | -5.04 Million | - | -5.06 Million | - |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | - | - | 5.04 Million | -1.00 | 5.06 Million | 779 Thousand |
Other Liabilities | - | - | 1.00 | 1.00 | - | - |
Total Equity | 44.53 Million | 44.53 Million | 47.99 Million | 50.52 Million | 52.81 Million | 48.18 Million |
Stock Holders Equity | 44.53 Million | 44.53 Million | 47.99 Million | 50.52 Million | 52.81 Million | 48.18 Million |
Common Stock | 625 Thousand | 625 Thousand | 625 Thousand | 625 Thousand | 625 Thousand | 625 Thousand |
Retained Earnings | - | - | - | - | - | - |
Accumulated other comprehensive income | - | - | 47.37 Million | 49.9 Million | 52.18 Million | 48.09 Million |
Common Stock Equity | 44.53 Million | 44.53 Million | 47.99 Million | 50.52 Million | 52.81 Million | 48.18 Million |
Capital Lease Obligation | - | - | - | - | - | - |
Total Investments | 50 Thousand | 50 Thousand | 50 Thousand | 50 Thousand | 50 Thousand | 50 Thousand |
Total Debt | 10.3 Million | 10.3 Million | 11.08 Million | 11.79 Million | 14.68 Million | 15.52 Million |
Net Debt | -13.07 Million | -13.07 Million | -6.68 Million | -10.35 Million | -7.29 Million | -5.27 Million |
3198
FREN
EMSN
MKAP
ADITYASP
2832